26 Woodgate Dr, Brandon, MS, 39042 | $476/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1930 sft

316 Fox Holw, Canton, MS, 39046

3 Bed
2 Bath
2312 sft

168 W Main St, Florence, MS, 39073

4 Bed
4 Bath
2388 sft

139 Chippewa Cir, Jackson, MS, 39211

4 Bed
2 Bath
1692 sft

106 Fox Run Way, Clinton, MS, 39056

Nearby investment properties with comparable prices

4 Bed
3 Bath
2971 sft

753 Country Place Dr, Pearl, MS, 39208

4 Bed
2 Bath
1915 sft

212 Raulston Dr, Byram, MS, 39272

4 Bed
2 Bath
1830 sft

204 Anderson Oaks Dr, Pearl, MS, 39208

4 Bed
2 Bath
1830 sft

211 Anderson Oaks Dr, Pearl, MS, 39208

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Brandon at 26 Woodgate Dr, Brandon, MS, 39042 priced at $365,000 pairs $2,709/mo rent with $476/mo cash flow after a $1,786/mo payment. Total monthly income equals $2,709/mo, and annual cash flow comes to $5,711/yr on $120,998 invested. Return on cash invested is 24.63% in year one, and rental yield stands at 8.91% on a $365,000 basis. Equity gained on principal adds $2,355/yr, and 5% annual appreciation accumulates to $100,843 by year five. Five-year ROI measures 128.06% and total cumulative return in cash reaches $154,951. For financing, Ziffy Mortgage’s DSCR program evaluates $2,709/mo property income against a $1,786/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1987

0.34 Acres lot

$N/A/sqft

No HOA